[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 3558.23%
YoY- 3075.32%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 5,630 3,917 590 21,600 6,150 4,366 565 362.41%
PBT 25,867 9,851 2,824 20,896 5,039 6,983 1,283 639.41%
Tax -1,579 -2,180 -465 -2,452 51,546 32,764 17,292 -
NP 24,288 7,671 2,359 18,444 56,585 39,747 18,575 19.55%
-
NP to SH 24,469 7,780 2,396 1,950,534 53,319 36,447 16,617 29.40%
-
Tax Rate 6.10% 22.13% 16.47% 11.73% -1,022.94% -469.20% -1,347.78% -
Total Cost -18,658 -3,754 -1,769 3,156 -50,435 -35,381 -18,010 2.38%
-
Net Worth 302,266 298,200 272,999 262,726 0 0 0 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,630 1,750 4,409 1,832,349 1,635,579 22,537 11,141 -61.77%
Div Payout % 10.75% 22.49% 184.06% 93.94% 3,067.54% 61.84% 67.05% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 302,266 298,200 272,999 262,726 0 0 0 -
NOSH 140,000 140,000 700,000 673,657 605,209 643,939 636,666 -63.53%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 431.40% 195.84% 399.83% 85.39% 920.08% 910.38% 3,287.61% -
ROE 8.10% 2.61% 0.88% 742.42% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.02 2.80 0.08 3.21 1.02 0.68 0.09 1155.98%
EPS 17.48 5.56 0.34 1,447.74 44.03 28.31 0.20 1864.08%
DPS 1.88 1.25 0.63 272.00 270.25 3.50 1.75 4.88%
NAPS 2.16 2.13 0.39 0.39 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 700,608
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.02 2.80 0.42 15.43 4.39 3.12 0.40 365.05%
EPS 17.48 5.56 1.71 1,393.24 38.09 26.03 11.87 29.40%
DPS 1.88 1.25 3.15 1,308.82 1,168.27 16.10 7.96 -61.75%
NAPS 2.159 2.13 1.95 1.8766 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.72 1.96 0.44 0.47 2.69 2.39 2.44 -
P/RPS 42.75 70.05 522.03 14.66 264.72 352.50 2,749.50 -93.75%
P/EPS 9.84 35.27 128.55 0.16 30.53 42.23 93.49 -77.67%
EY 10.17 2.84 0.78 616.05 3.28 2.37 1.07 348.08%
DY 1.09 0.64 1.43 578.72 100.46 1.46 0.72 31.81%
P/NAPS 0.80 0.92 1.13 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 17/08/15 19/05/15 24/02/15 27/11/14 20/08/14 30/05/14 -
Price 1.98 1.49 2.19 0.45 2.89 2.55 2.42 -
P/RPS 49.21 53.26 2,598.31 14.03 284.40 376.10 2,726.96 -93.10%
P/EPS 11.32 26.81 639.82 0.16 32.80 45.05 92.72 -75.35%
EY 8.83 3.73 0.16 643.43 3.05 2.22 1.08 305.32%
DY 0.95 0.84 0.29 604.44 93.51 1.37 0.72 20.27%
P/NAPS 0.92 0.70 5.62 1.15 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment